XML 115 R20.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Consolidating Financial Information
6 Months Ended
Jun. 30, 2013
Supplemental Consolidating Financial Information  
Supplemental Consolidating Financial Information

14. Supplemental Consolidating Financial Information

 

RTS’ payment obligations under the senior secured credit facility, senior secured second lien notes, and senior subordinated notes are guaranteed by Radiation Therapy Services Holdings, Inc. (“Parent”), which owns 100% of RTS and certain domestic subsidiaries of RTS, all of which are, directly or indirectly, 100% owned by RTS (the “Subsidiary Guarantors” and, collectively with Parent, the “Guarantors”).  Such guarantees are full, unconditional and joint and several.  The consolidated joint ventures, foreign subsidiaries and professional corporations of the Company are non-guarantors.  The following supplemental financial information sets forth, on an unconsolidated basis, balance sheets, statements of operations and comprehensive income (loss), and statements of cash flows information for Parent, RTS, the Subsidiary Guarantors and the non-guarantor subsidiaries.  The supplemental financial information reflects the investment of Parent and RTS and subsidiary guarantors using the equity method of accounting.

 

CONSOLIDATING BALANCE SHEETS (UNAUDITED)

as of June 30, 2013

(in thousands)

 

 

 

Parent

 

RTS

 

Subsidiary
Guarantors

 

Subsidiary
Non-Guarantors

 

Eliminations

 

Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

151

 

$

291

 

$

139

 

$

11,178

 

$

 

$

11,759

 

Restricted cash

 

 

5,001

 

 

 

 

5,001

 

Accounts receivable, net

 

 

 

48,548

 

42,321

 

 

90,869

 

Intercompany receivables

 

1,442

 

 

105,654

 

 

(107,096

)

 

Prepaid expenses

 

 

167

 

6,628

 

588

 

 

7,383

 

Inventories

 

 

 

3,676

 

689

 

 

4,365

 

Deferred income taxes

 

(68

)

(2,699

)

3,020

 

557

 

 

810

 

Other

 

 

247

 

5,554

 

33

 

 

5,834

 

Total current assets

 

1,525

 

3,007

 

173,219

 

55,366

 

(107,096

)

126,021

 

Equity investments in joint ventures

 

(45,130

)

797,725

 

105,552

 

51

 

(857,417

)

781

 

Property and equipment, net

 

 

 

188,063

 

36,651

 

 

224,714

 

Real estate subject to finance obligation

 

 

 

20,465

 

 

 

20,465

 

Goodwill

 

 

 

430,162

 

74,140

 

 

504,302

 

Intangible assets, net

 

 

 

13,892

 

19,905

 

 

33,797

 

Other assets

 

 

19,351

 

12,754

 

8,590

 

 

40,695

 

Intercompany note receivable

 

 

3,850

 

628

 

 

(4,478

)

 

Total assets

 

$

(43,605

)

$

823,933

 

$

944,735

 

$

194,703

 

$

(968,991

)

$

950,775

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

 

$

140

 

$

28,643

 

$

6,478

 

$

 

$

35,261

 

Intercompany payables

 

 

93,862

 

 

13,234

 

(107,096

)

 

Accrued expenses

 

 

11,724

 

32,698

 

6,461

 

 

50,883

 

Income taxes payable

 

(1,272

)

2,726

 

(305

)

1,178

 

 

2,327

 

Current portion of long-term debt

 

 

 

8,819

 

4,088

 

 

12,907

 

Current portion of finance obligation

 

 

 

283

 

 

 

283

 

Other current liabilities

 

 

 

4,820

 

3,805

 

 

8,625

 

Total current liabilities

 

(1,272

)

108,452

 

74,958

 

35,244

 

(107,096

)

110,286

 

Long-term debt, less current portion

 

 

773,419

 

24,622

 

987

 

 

799,028

 

Finance obligation, less current portion

 

 

 

21,839

 

 

 

21,839

 

Other long-term liabilities

 

 

 

17,730

 

6,220

 

 

23,950

 

Deferred income taxes

 

(156

)

(12,808

)

15,958

 

2,599

 

 

5,593

 

Intercompany note payable

 

 

 

 

4,478

 

(4,478

)

 

Total liabilities

 

(1,428

)

869,063

 

155,107

 

49,528

 

(111,574

)

960,696

 

Noncontrolling interests—redeemable

 

 

 

 

 

16,350

 

16,350

 

Total Radiation Therapy Services Holdings, Inc. shareholder’s (deficit) equity

 

(42,177

)

(45,130

)

789,628

 

145,175

 

(889,673

)

(42,177

)

Noncontrolling interests—nonredeemable

 

 

 

 

 

15,906

 

15,906

 

Total (deficit) equity

 

(42,177

)

(45,130

)

789,628

 

145,175

 

(873,767

)

(26,271

)

Total liabilities and (deficit) equity

 

$

(43,605

)

$

823,933

 

$

944,735

 

$

194,703

 

$

(968,991

)

$

950,775

 

 

CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

Three Months Ended June 30, 2013

(in thousands)

 

 

 

Parent

 

RTS

 

Subsidiary
Guarantors

 

Subsidiary
Non-Guarantors

 

Eliminations

 

Consolidated

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net patient service revenue

 

$

 

$

 

$

115,026

 

$

60,821

 

$

 

$

175,847

 

Other revenue

 

 

 

2,390

 

80

 

 

2,470

 

(Loss) income from equity investment

 

(23,032

)

(3,104

)

(2,620

)

(2

)

28,550

 

(208

)

Intercompany revenue

 

 

202

 

19,669

 

 

(19,871

)

 

Total revenues

 

(23,032

)

(2,902

)

134,465

 

60,899

 

8,679

 

178,109

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

155

 

 

76,510

 

23,022

 

 

99,687

 

Medical supplies

 

 

 

12,290

 

2,117

 

 

14,407

 

Facility rent expenses

 

 

 

9,006

 

1,669

 

 

10,675

 

Other operating expenses

 

 

 

7,436

 

3,561

 

 

10,997

 

General and administrative expenses

 

 

312

 

18,570

 

4,279

 

 

23,161

 

Depreciation and amortization

 

 

 

13,287

 

2,033

 

 

15,320

 

Provision for doubtful accounts

 

 

 

1,049

 

966

 

 

2,015

 

Interest expense, net

 

 

19,592

 

805

 

76

 

 

20,473

 

Gain on the sale of an interest in a joint venture

 

 

 

(1,460

)

 

 

(1,460

)

Loss on foreign currency transactions

 

 

 

 

758

 

 

758

 

Loss on foreign currency derivative contracts

 

 

190

 

 

 

 

190

 

Intercompany expenses

 

 

 

 

19,871

 

(19,871

)

 

Total expenses

 

155

 

20,094

 

137,493

 

58,352

 

(19,871

)

196,223

 

(Loss) income before income taxes

 

(23,187

)

(22,996

)

(3,028

)

2,547

 

28,550

 

(18,114

)

Income tax expense

 

 

36

 

 

1,335

 

 

1,371

 

Net (loss) income

 

(23,187

)

(23,032

)

(3,028

)

1,212

 

28,550

 

(19,485

)

Net income attributable to noncontrolling interests—redeemable and non-redeemable

 

 

 

 

 

(654

)

(654

)

Net (loss) income attributable to Radiation Therapy Services Holdings, Inc. shareholder

 

(23,187

)

(23,032

)

(3,028

)

1,212

 

27,896

 

(20,139

)

Unrealized comprehensive loss:

 

 

 

 

(3,408

)

 

(3,408

)

Comprehensive loss

 

(23,187

)

(23,032

)

(3,028

)

(2,196

)

28,550

 

(22,893

)

Comprehensive income attributable to noncontrolling interests-redeemable and non-redeemable:

 

 

 

 

 

(294

)

(294

)

Comprehensive loss attributable to Radiation Therapy Services Holdings, Inc. shareholder

 

$

(23,187

)

$

(23,032

)

$

(3,028

)

$

(2,196

)

$

28,256

 

$

(23,187

)

 

CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

Six Months Ended June 30, 2013

(in thousands)

 

 

 

Parent

 

RTS

 

Subsidiary
Guarantors

 

Subsidiary
Non-Guarantors

 

Eliminations

 

Consolidated

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net patient service revenue

 

$

 

$

 

$

227,963

 

$

119,857

 

$

 

$

347,820

 

Other revenue

 

 

 

4,526

 

72

 

 

4,598

 

(Loss) income from equity investment

 

(44,596

)

(5,234

)

(3,139

)

7

 

52,630

 

(332

)

Intercompany revenue

 

 

375

 

38,615

 

 

(38,990

)

 

Total revenues

 

(44,596

)

(4,859

)

267,965

 

119,936

 

13,640

 

352,086

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

346

 

 

150,072

 

45,522

 

 

195,940

 

Medical supplies

 

 

 

25,746

 

4,503

 

 

30,249

 

Facility rent expenses

 

 

 

17,603

 

3,255

 

 

20,858

 

Other operating expenses

 

 

 

14,569

 

6,704

 

 

21,273

 

General and administrative expenses

 

 

639

 

35,506

 

7,751

 

 

43,896

 

Depreciation and amortization

 

 

 

26,484

 

4,007

 

 

30,491

 

Provision for doubtful accounts

 

 

 

2,993

 

2,097

 

 

5,090

 

Interest expense, net

 

 

38,818

 

1,457

 

142

 

 

40,417

 

Gain on the sale of an interest in a joint venture

 

 

 

(1,460

)

 

 

(1,460

)

Loss on foreign currency transactions

 

 

 

 

802

 

 

802

 

Loss on foreign currency derivative contracts

 

 

242

 

 

 

 

242

 

Intercompany expenses

 

 

 

 

38,990

 

(38,990

)

 

Total expenses

 

346

 

39,699

 

272,970

 

113,773

 

(38,990

)

387,798

 

(Loss) income before income taxes

 

(44,942

)

(44,558

)

(5,005

)

6,163

 

52,630

 

(35,712

)

Income tax (benefit) expense

 

 

38

 

 

3,112

 

 

3,150

 

Net (loss) income

 

(44,942

)

(44,596

)

(5,005

)

3,051

 

52,630

 

(38,862

)

Net income attributable to noncontrolling interests—redeemable and non-redeemable

 

 

 

 

 

(1,018

)

(1,018

)

Net (loss) income attributable to Radiation Therapy Services Holdings, Inc. shareholder

 

(44,942

)

(44,596

)

(5,005

)

3,051

 

51,612

 

(39,880

)

Unrealized comprehensive loss:

 

 

 

 

(5,589

)

 

(5,589

)

Comprehensive loss

 

(44,942

)

(44,596

)

(5,005

)

(2,538

)

52,630

 

(44,451

)

Comprehensive income attributable to noncontrolling interests-redeemable and non-redeemable:

 

 

 

 

 

(491

)

(491

)

Comprehensive loss attributable to Radiation Therapy Services Holdings, Inc. shareholder

 

$

(44,942

)

$

(44,596

)

$

(5,005

)

$

(2,538

)

$

52,139

 

$

(44,942

)

 

CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

Six Months Ended June 30, 2013

(in thousands)

 

 

 

Parent

 

RTS

 

Subsidiary
Guarantors

 

Subsidiary
Non-Guarantors

 

Eliminations

 

Consolidated

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(44,942

)

$

(44,596

)

$

(5,005

)

$

3,051

 

$

52,630

 

$

(38,862

)

Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

 

22,928

 

3,294

 

 

26,222

 

Amortization

 

 

 

3,556

 

713

 

 

4,269

 

Deferred rent expense

 

 

 

324

 

98

 

 

422

 

Deferred income taxes

 

 

(240

)

230

 

(1,128

)

 

(1,138

)

Stock-based compensation

 

345

 

 

 

 

 

345

 

Provision for doubtful accounts

 

 

 

2,993

 

2,097

 

 

5,090

 

Loss on the sale of property and equipment

 

 

 

40

 

36

 

 

76

 

Gain on the sale of an interest in a joint venture

 

 

 

(1,460

)

 

 

(1,460

)

Loss on foreign currency transactions

 

 

 

 

34

 

 

34

 

Loss on foreign currency derivative contracts

 

 

242

 

 

 

 

242

 

Amortization of debt discount

 

 

381

 

10

 

 

 

391

 

Amortization of loan costs

 

 

2,731

 

 

 

 

2,731

 

Equity interest in net loss (earnings) of joint ventures

 

44,596

 

5,234

 

3,139

 

(7

)

(52,630

)

332

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable and other current assets

 

 

 

(1,978

)

(7,699

)

 

(9,677

)

Income taxes payable

 

1

 

1,179

 

(1,567

)

126

 

 

(261

)

Inventories

 

 

 

(632

)

171

 

 

(461

)

Prepaid expenses

 

 

(77

)

(96

)

219

 

 

46

 

Intercompany payable / receivable

 

(17

)

914

 

(3,605

)

2,708

 

 

 

Accounts payable and other current liabilities

 

 

(232

)

7,953

 

1,101

 

 

8,822

 

Accrued deferred compensation

 

 

 

524

 

132

 

 

656

 

Accrued expenses / other current liabilities

 

 

(355

)

7,384

 

(1,234

)

 

5,795

 

Net cash (used in) provided by operating activities

 

(17

)

(34,819

)

34,738

 

3,712

 

 

3,614

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

 

(14,928

)

(2,841

)

 

(17,769

)

Acquisition of medical practices

 

 

 

(22,848

)

 

 

(22,848

)

Restricted cash associated with initial deposit in the potential acquisition of medical practices

 

 

(5,001

)

 

 

 

(5,001

)

Proceeds from the sale of property and equipment

 

 

 

4

 

 

 

4

 

Loans to employees

 

 

 

(153

)

 

 

(153

)

Intercompany notes to / from affiliates

 

 

(2,100

)

(396

)

2,496

 

 

 

Contribution of capital to joint venture entities

 

 

(542

)

(935

)

 

935

 

(542

)

Distributions received from joint venture entities

 

 

299

 

776

 

 

(1,075

)

 

Proceeds from the sale of equity interest in a joint venture

 

 

 

1,460

 

 

 

1,460

 

Payment of foreign currency derivative contracts

 

 

(171

)

 

 

 

(171

)

Premiums on life insurance policies

 

 

 

(493

)

(133

)

 

(626

)

Change in other assets and other liabilities

 

 

1

 

(6

)

10

 

 

5

 

Net cash used in by investing activities

 

 

(7,514

)

(37,519

)

(468

)

(140

)

(45,641

)

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of debt

 

 

82,500

 

 

1,380

 

 

83,880

 

Principal repayments of debt

 

 

(40,000

)

(3,526

)

(1,975

)

 

(45,501

)

Repayments of finance obligation

 

 

 

(99

)

 

 

(99

)

Proceeds from equity contribution

 

 

 

 

1,700

 

(1,700

)

 

Proceeds from noncontrolling interest holders — redeemable and non-redeemable

 

 

 

 

 

765

 

765

 

Cash distributions to noncontrolling interest holders—redeemable and non-redeemable

 

 

 

 

 

(650

)

(650

)

Cash distributions to shareholders

 

 

 

 

(1,725

)

1,725

 

 

Net cash (used in) provided by financing activities

 

 

42,500

 

(3,625

)

(620

)

140

 

38,395

 

Effect of exchange rate changes on cash and cash equivalents

 

 

 

 

(19

)

 

(19

)

Net (decrease) increase in cash and cash equivalents

 

(17

)

167

 

(6,406

)

2,605

 

 

(3,651

)

Cash and cash equivalents, beginning of period

 

168

 

124

 

6,545

 

8,573

 

 

15,410

 

Cash and cash equivalents, end of period

 

$

151

 

$

291

 

$

139

 

$

11,178

 

$

 

$

11,759

 

 

CONSOLIDATING BALANCE SHEETS

as of December 31, 2012

(in thousands)

 

 

 

Parent

 

RTS

 

Subsidiary
Guarantors

 

Subsidiary
Non-Guarantors

 

Eliminations

 

Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

168

 

$

124

 

$

6,545

 

$

8,573

 

$

 

$

15,410

 

Accounts receivable, net

 

 

 

47,231

 

39,638

 

 

86,869

 

Intercompany receivables

 

1,425

 

 

101,763

 

 

(103,188

)

 

Prepaid expenses

 

 

90

 

5,320

 

633

 

 

6,043

 

Inventories

 

 

 

3,241

 

656

 

 

3,897

 

Deferred income taxes

 

(68

)

(2,697

)

3,017

 

288

 

 

540

 

Other

 

 

319

 

7,065

 

45

 

 

7,429

 

Total current assets

 

1,525

 

(2,164

)

174,182

 

49,833

 

(103,188

)

120,188

 

Equity investments in joint ventures

 

(534

)

802,705

 

102,230

 

49

 

(903,875

)

575

 

Property and equipment, net

 

 

 

186,084

 

34,966

 

 

221,050

 

Real estate subject to finance obligation

 

 

 

16,204

 

 

 

16,204

 

Goodwill

 

 

 

413,984

 

71,875

 

 

485,859

 

Intangible assets, net

 

 

 

15,555

 

19,489

 

 

35,044

 

Other assets

 

 

22,082

 

13,236

 

8,063

 

 

43,381

 

Intercompany note receivable

 

 

1,750

 

232

 

 

(1,982

)

 

Total assets

 

$

991

 

$

824,373

 

$

921,707

 

$

184,275

 

$

(1,009,045

)

$

922,301

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

 

$

372

 

$

20,690

 

$

6,476

 

$

 

$

27,538

 

Intercompany payables

 

 

92,937

 

 

10,251

 

(103,188

)

 

Accrued expenses

 

 

12,079

 

26,017

 

8,305

 

 

46,401

 

Income taxes payable

 

(1,273

)

1,547

 

1,262

 

1,415

 

 

2,951

 

Current portion of long-term debt

 

 

 

6,424

 

4,641

 

 

11,065

 

Current portion of finance obligation

 

 

 

287

 

 

 

287

 

Other current liabilities

 

 

 

3,940

 

3,744

 

 

7,684

 

Total current liabilities

 

(1,273

)

106,935

 

58,620

 

34,832

 

(103,188

)

95,926

 

Long-term debt, less current portion

 

 

730,538

 

19,561

 

1,204

 

 

751,303

 

Finance obligation, less current portion

 

 

 

16,905

 

 

 

16,905

 

Other long-term liabilities

 

 

 

16,272

 

5,858

 

 

22,130

 

Deferred income taxes

 

(156

)

(12,566

)

15,726

 

3,198

 

 

6,202

 

Intercompany note payable

 

 

 

 

1,982

 

(1,982

)

 

Total liabilities

 

(1,429

)

824,907

 

127,084

 

47,074

 

(105,170

)

892,466

 

Noncontrolling interests—redeemable

 

 

 

 

 

11,368

 

11,368

 

Total Radiation Therapy Services Holdings, Inc. shareholder’s equity (deficit)

 

2,420

 

(534

)

794,623

 

137,201

 

(931,290

)

2,420

 

Noncontrolling interests—nonredeemable

 

 

 

 

 

16,047

 

16,047

 

Total equity

 

2,420

 

(534

)

794,623

 

137,201

 

(915,243

)

18,467

 

Total liabilities and equity

 

$

991

 

$

824,373

 

$

921,707

 

$

184,275

 

$

(1,009,045

)

$

922,301

 

 

CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

Three Months Ended June 30, 2012

(in thousands)

 

 

 

Parent

 

RTS

 

Subsidiary
Guarantors

 

Subsidiary
Non-Guarantors

 

Eliminations

 

Consolidated

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net patient service revenue

 

$

 

$

 

$

117,174

 

$

61,325

 

$

 

$

178,499

 

Other revenue

 

 

 

1,859

 

54

 

 

1,913

 

(Loss) income from equity investment

 

(21,436

)

5,390

 

425

 

(2

)

15,465

 

(158

)

Intercompany revenue

 

 

448

 

19,586

 

 

(20,034

)

 

Total revenues

 

(21,436

)

5,838

 

139,044

 

61,377

 

(4,569

)

180,254

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

2,917

 

 

70,563

 

21,686

 

 

95,166

 

Medical supplies

 

 

 

13,296

 

3,343

 

 

16,639

 

Facility rent expenses

 

 

 

8,364

 

1,561

 

 

9,925

 

Other operating expenses

 

 

 

6,634

 

3,327

 

 

9,961

 

General and administrative expenses

 

 

420

 

17,499

 

3,382

 

 

21,301

 

Depreciation and amortization

 

 

928

 

13,315

 

2,004

 

 

16,247

 

Provision for doubtful accounts

 

 

 

3,943

 

857

 

 

4,800

 

Interest expense, net

 

6

 

18,810

 

694

 

90

 

 

19,600

 

Early extinguishment of debt

 

 

4,473

 

 

 

 

4,473

 

Foreign currency transaction loss

 

 

 

 

45

 

 

45

 

Gain on foreign currency derivative contracts

 

 

(374

)

 

 

 

(374

)

Intercompany expenses

 

 

(118

)

 

20,152

 

(20,034

)

 

Total expenses

 

2,923

 

24,139

 

134,308

 

56,447

 

(20,034

)

197,783

 

(Loss) income before income taxes

 

(24,359

)

(18,301

)

4,736

 

4,930

 

15,465

 

(17,529

)

Income tax (benefit) expense

 

(1,996

)

3,135

 

(416

)

722

 

(6

)

1,439

 

Net (loss) income

 

(22,363

)

(21,436

)

5,152

 

4,208

 

15,471

 

(18,968

)

Net income attributable to noncontrolling interests—redeemable and non-redeemable

 

 

 

 

 

(1,236

)

(1,236

)

Net (loss) income attributable to Radiation Therapy Services Holdings, Inc. shareholder

 

(22,363

)

(21,436

)

5,152

 

4,208

 

14,235

 

(20,204

)

Unrealized comprehensive loss:

 

 

 

 

(2,492

)

 

(2,492

)

Comprehensive (loss) income

 

(22,363

)

(21,436

)

5,152

 

1,716

 

15,471

 

(21,460

)

Comprehensive income attributable to noncontrolling interests-redeemable and non-redeemable:

 

 

 

 

 

(903

)

(903

)

Comprehensive (loss) income attributable to Radiation Therapy Services Holdings, Inc. shareholder

 

$

(22,363

)

$

(21,436

)

$

5,152

 

$

1,716

 

$

14,568

 

$

(22,363

)

 

CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (UNAUDITED)

Six Months Ended June 30, 2012

(in thousands)

 

 

 

Parent

 

RTS

 

Subsidiary
Guarantors

 

Subsidiary
Non-Guarantors

 

Eliminations

 

Consolidated

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net patient service revenue

 

$

 

$

 

$

233,833

 

$

120,214

 

$

 

$

354,047

 

Other revenue

 

 

 

3,993

 

198

 

 

4,191

 

(Loss) income from equity investment

 

(31,776

)

12,162

 

1,382

 

10

 

17,683

 

(539

)

Intercompany revenue

 

 

479

 

37,276

 

 

(37,755

)

 

Total revenues

 

(31,776

)

12,641

 

276,484

 

120,422

 

(20,072

)

357,699

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

3,012

 

 

142,658

 

43,339

 

 

189,009

 

Medical supplies

 

 

 

25,924

 

6,175

 

 

32,099

 

Facility rent expenses

 

 

 

16,487

 

3,028

 

 

19,515

 

Other operating expenses

 

 

 

12,731

 

5,931

 

 

18,662

 

General and administrative expenses

 

 

694

 

33,093

 

7,196

 

 

40,983

 

Depreciation and amortization

 

 

1,855

 

25,746

 

3,842

 

 

31,443

 

Provision for doubtful accounts

 

 

 

6,925

 

2,936

 

 

9,861

 

Interest expense, net

 

5

 

35,598

 

1,349

 

203

 

 

37,155

 

Early extinguishment of debt

 

 

4,473

 

 

 

 

4,473

 

Foreign currency transaction loss

 

 

 

 

94

 

 

94

 

Loss on foreign currency derivative contracts

 

 

220

 

 

 

 

220

 

Intercompany expenses

 

 

 

 

37,755

 

(37,755

)

 

Total expenses

 

3,017

 

42,840

 

264,913

 

110,499

 

(37,755

)

383,514

 

(Loss) income before income taxes

 

(34,793

)

(30,199

)

11,571

 

9,923

 

17,683

 

(25,815

)

Income tax (benefit) expense

 

(1,996

)

1,244

 

(324

)

2,638

 

(13

)

1,549

 

Net (loss) income

 

(32,797

)

(31,443

)

11,895

 

7,285

 

17,696

 

(27,364

)

Net income attributable to noncontrolling interests—redeemable and non-redeemable

 

 

 

 

 

(2,389

)

(2,389

)

Net (loss) income attributable to Radiation Therapy Services Holdings, Inc. shareholder

 

(32,797

)

(31,443

)

11,895

 

7,285

 

15,307

 

(29,753

)

Unrealized comprehensive loss:

 

 

(333

)

 

(3,020

)

 

(3,353

)

Comprehensive (loss) income

 

(32,797

)

(31,776

)

11,895

 

4,265

 

17,696

 

(30,717

)

Comprehensive income attributable to noncontrolling interests-redeemable and non-redeemable:

 

 

 

 

 

(2,080

)

(2,080

)

Comprehensive (loss) income attributable to Radiation Therapy Services Holdings, Inc. shareholder

 

$

(32,797

)

$

(31,776

)

$

11,895

 

$

4,265

 

$

15,616

 

$

(32,797

)

 

CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

Six Months Ended June 30, 2012

(in thousands)

 

 

 

Parent

 

RTS

 

Subsidiary
Guarantors

 

Subsidiary
Non-Guarantors

 

Eliminations

 

Consolidated

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(32,797

)

$

(31,443

)

$

11,895

 

$

7,285

 

$

17,696

 

$

(27,364

)

Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

 

22,555

 

3,082

 

 

25,637

 

Amortization

 

 

1,855

 

3,191

 

760

 

 

5,806

 

Deferred rent expense

 

 

 

425

 

124

 

 

549

 

Deferred income taxes

 

 

(77

)

81

 

(693

)

(13

)

(702

)

Stock-based compensation

 

3,012

 

 

 

 

 

3,012

 

Provision for doubtful accounts

 

 

 

6,925

 

2,936

 

 

9,861

 

Loss on the sale of property and equipment

 

 

 

22

 

 

 

22

 

Amortization of termination of interest rate swap

 

 

958

 

 

 

 

958

 

Write-off of loan costs

 

 

525

 

 

 

 

525

 

Early extinguishment of debt

 

 

4,473

 

 

 

 

4,473

 

Termination of derivative interest rate swap agreements

 

 

(972

)

 

 

 

(972

)

Loss on foreign currency transactions

 

 

 

 

18

 

 

18

 

Loss on foreign currency derivative contracts

 

 

220

 

 

 

 

220

 

Amortization of debt discount

 

 

417

 

 

 

 

417

 

Amortization of loan costs

 

 

2,609

 

 

 

 

2,609

 

Equity interest in net loss (earnings) of joint ventures

 

31,776

 

(12,162

)

(1,382

)

(10

)

(17,683

)

539

 

Distribution received from unconsolidated joint ventures

 

 

 

9

 

 

 

9

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable and other receivables

 

3

 

 

(10,822

)

(7,283

)

 

(18,102

)

Income taxes payable

 

 

1,299

 

(1,298

)

(442

)

 

(441

)

Inventories

 

 

 

(453

)

(260

)

 

(713

)

Prepaid expenses

 

 

(102

)

950

 

263

 

 

1,111

 

Intercompany payable / receivable

 

(2,133

)

(31,414

)

27,780

 

5,767

 

 

 

Accounts payable and other current liabilities

 

 

92

 

(2,460

)

(333

)

 

(2,701

)

Accrued deferred compensation

 

 

 

513

 

89

 

 

602

 

Accrued expenses

 

 

4,610

 

1,613

 

91

 

 

6,314

 

Net cash (used in) provided by operating activities

 

(139

)

(59,112

)

59,544

 

11,394

 

 

11,687

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

 

(13,609

)

(2,689

)

 

(16,298

)

Acquisition of medical practices

 

 

 

(23,692

)

(50

)

 

(23,742

)

Proceeds from the sale of property and equipment

 

 

 

27

 

 

 

27

 

Loans to employees

 

 

 

(115

)

 

 

(115

)

Intercompany notes to / from affiliates

 

 

 

 

 

 

 

Contribution of capital to joint venture entities

 

 

 

(225

)

 

 

(225

)

Distributions received from joint venture entities

 

 

754

 

3,043

 

 

(3,797

)

 

Payment of foreign currency derivative contracts

 

 

(432

)

 

 

 

(432

)

Premiums on life insurance policies

 

 

 

 

(518

)

 

(518

)

Change in other assets and other liabilities

 

 

1

 

(32

)

38

 

 

7

 

Net cash (used in) provided by investing activities

 

 

323

 

(34,603

)

(3,219

)

(3,797

)

(41,296

)

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of debt

 

 

433,345

 

 

716

 

 

434,061

 

Principal repayments of debt

 

 

(360,360

)

(7,969

)

(1,574

)

 

(369,903

)

Repayments of finance obligation

 

 

 

(53

)

 

 

(53

)

Cash distributions to noncontrolling interest holders—redeemable and non-redeemable

 

 

 

 

 

(2,018

)

(2,018

)

Payment of loan costs

 

 

(14,225

)

 

 

 

(14,225

)

Cash distributions to shareholders

 

 

 

 

(5,815

)

5,815

 

 

Net cash provided by (used in) financing activities

 

 

58,760

 

(8,022

)

(6,673

)

3,797

 

47,862

 

Effect of exchange rate changes on cash and cash equivalents

 

 

 

 

(5

)

 

(5

)

Net (decrease) increase in cash and cash equivalents

 

(139

)

(29

)

16,919

 

1,497

 

 

18,248

 

Cash and cash equivalents, beginning of period

 

184

 

39

 

733

 

9,221

 

 

10,177

 

Cash and cash equivalents, end of period

 

$

45

 

$

10

 

$

17,652

 

$

10,718

 

$

 

$

28,425